Highlights

[LPI] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 11-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     112.59%    YoY -     94.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,390,560 1,378,892 1,364,453 1,319,622 1,282,244 1,284,586 1,261,284 6.71%
  QoQ % 0.85% 1.06% 3.40% 2.92% -0.18% 1.85% -
  Horiz. % 110.25% 109.32% 108.18% 104.63% 101.66% 101.85% 100.00%
PBT 355,176 518,925 549,412 629,310 328,724 393,066 356,600 -0.27%
  QoQ % -31.56% -5.55% -12.70% 91.44% -16.37% 10.23% -
  Horiz. % 99.60% 145.52% 154.07% 176.48% 92.18% 110.23% 100.00%
Tax -72,924 -81,702 -75,048 -73,300 -67,180 -72,077 -64,896 8.08%
  QoQ % 10.74% -8.87% -2.38% -9.11% 6.79% -11.07% -
  Horiz. % 112.37% 125.90% 115.64% 112.95% 103.52% 111.07% 100.00%
NP 282,252 437,223 474,364 556,010 261,544 320,989 291,704 -2.17%
  QoQ % -35.44% -7.83% -14.68% 112.59% -18.52% 10.04% -
  Horiz. % 96.76% 149.89% 162.62% 190.61% 89.66% 110.04% 100.00%
NP to SH 282,252 437,223 474,364 556,010 261,544 320,989 291,704 -2.17%
  QoQ % -35.44% -7.83% -14.68% 112.59% -18.52% 10.04% -
  Horiz. % 96.76% 149.89% 162.62% 190.61% 89.66% 110.04% 100.00%
Tax Rate 20.53 % 15.74 % 13.66 % 11.65 % 20.44 % 18.34 % 18.20 % 8.35%
  QoQ % 30.43% 15.23% 17.25% -43.00% 11.45% 0.77% -
  Horiz. % 112.80% 86.48% 75.05% 64.01% 112.31% 100.77% 100.00%
Total Cost 1,108,308 941,669 890,089 763,612 1,020,700 963,597 969,580 9.32%
  QoQ % 17.70% 5.79% 16.56% -25.19% 5.93% -0.62% -
  Horiz. % 114.31% 97.12% 91.80% 78.76% 105.27% 99.38% 100.00%
Net Worth 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 4.86%
  QoQ % -5.52% 4.66% 0.76% 5.72% -5.21% 7.56% -
  Horiz. % 107.39% 113.66% 108.61% 107.79% 101.96% 107.56% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 265,588 110,661 165,993 - 232,390 88,529 -
  QoQ % 0.00% 140.00% -33.33% 0.00% 0.00% 162.50% -
  Horiz. % 0.00% 300.00% 125.00% 187.50% 0.00% 262.50% 100.00%
Div Payout % - % 60.74 % 23.33 % 29.85 % - % 72.40 % 30.35 % -
  QoQ % 0.00% 160.35% -21.84% 0.00% 0.00% 138.55% -
  Horiz. % 0.00% 200.13% 76.87% 98.35% 0.00% 238.55% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 4.86%
  QoQ % -5.52% 4.66% 0.76% 5.72% -5.21% 7.56% -
  Horiz. % 107.39% 113.66% 108.61% 107.79% 101.96% 107.56% 100.00%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 20.30 % 31.71 % 34.77 % 42.13 % 20.40 % 24.99 % 23.13 % -8.33%
  QoQ % -35.98% -8.80% -17.47% 106.52% -18.37% 8.04% -
  Horiz. % 87.76% 137.09% 150.32% 182.14% 88.20% 108.04% 100.00%
ROE 16.26 % 23.80 % 27.02 % 31.91 % 15.87 % 18.46 % 18.05 % -6.72%
  QoQ % -31.68% -11.92% -15.32% 101.07% -14.03% 2.27% -
  Horiz. % 90.08% 131.86% 149.70% 176.79% 87.92% 102.27% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 418.86 415.35 411.00 397.49 386.23 386.94 379.92 6.71%
  QoQ % 0.85% 1.06% 3.40% 2.92% -0.18% 1.85% -
  Horiz. % 110.25% 109.33% 108.18% 104.62% 101.66% 101.85% 100.00%
EPS 85.00 131.70 142.89 167.48 78.80 96.69 87.87 -2.19%
  QoQ % -35.46% -7.83% -14.68% 112.54% -18.50% 10.04% -
  Horiz. % 96.73% 149.88% 162.62% 190.60% 89.68% 110.04% 100.00%
DPS 0.00 80.00 33.33 50.00 0.00 70.00 26.67 -
  QoQ % 0.00% 140.02% -33.34% 0.00% 0.00% 162.47% -
  Horiz. % 0.00% 299.96% 124.97% 187.48% 0.00% 262.47% 100.00%
NAPS 5.2287 5.5343 5.2881 5.2484 4.9642 5.2370 4.8690 4.86%
  QoQ % -5.52% 4.66% 0.76% 5.72% -5.21% 7.56% -
  Horiz. % 107.39% 113.66% 108.61% 107.79% 101.96% 107.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 349.05 346.12 342.50 331.24 321.86 322.45 316.60 6.71%
  QoQ % 0.85% 1.06% 3.40% 2.91% -0.18% 1.85% -
  Horiz. % 110.25% 109.32% 108.18% 104.62% 101.66% 101.85% 100.00%
EPS 70.85 109.75 119.07 139.57 65.65 80.57 73.22 -2.17%
  QoQ % -35.44% -7.83% -14.69% 112.60% -18.52% 10.04% -
  Horiz. % 96.76% 149.89% 162.62% 190.62% 89.66% 110.04% 100.00%
DPS 0.00 66.67 27.78 41.67 0.00 58.33 22.22 -
  QoQ % 0.00% 139.99% -33.33% 0.00% 0.00% 162.51% -
  Horiz. % 0.00% 300.05% 125.02% 187.53% 0.00% 262.51% 100.00%
NAPS 4.3573 4.6119 4.4068 4.3737 4.1368 4.3642 4.0575 4.86%
  QoQ % -5.52% 4.65% 0.76% 5.73% -5.21% 7.56% -
  Horiz. % 107.39% 113.66% 108.61% 107.79% 101.95% 107.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 17.0000 16.3800 16.5800 15.8600 15.3600 16.0800 13.7800 -
P/RPS 4.06 3.94 4.03 3.99 3.98 4.16 3.63 7.74%
  QoQ % 3.05% -2.23% 1.00% 0.25% -4.33% 14.60% -
  Horiz. % 111.85% 108.54% 111.02% 109.92% 109.64% 114.60% 100.00%
P/EPS 20.00 12.44 11.60 9.47 19.50 16.63 15.68 17.60%
  QoQ % 60.77% 7.24% 22.49% -51.44% 17.26% 6.06% -
  Horiz. % 127.55% 79.34% 73.98% 60.40% 124.36% 106.06% 100.00%
EY 5.00 8.04 8.62 10.56 5.13 6.01 6.38 -14.98%
  QoQ % -37.81% -6.73% -18.37% 105.85% -14.64% -5.80% -
  Horiz. % 78.37% 126.02% 135.11% 165.52% 80.41% 94.20% 100.00%
DY 0.00 4.88 2.01 3.15 0.00 4.35 1.94 -
  QoQ % 0.00% 142.79% -36.19% 0.00% 0.00% 124.23% -
  Horiz. % 0.00% 251.55% 103.61% 162.37% 0.00% 224.23% 100.00%
P/NAPS 3.25 2.96 3.14 3.02 3.09 3.07 2.83 9.65%
  QoQ % 9.80% -5.73% 3.97% -2.27% 0.65% 8.48% -
  Horiz. % 114.84% 104.59% 110.95% 106.71% 109.19% 108.48% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 -
Price 17.1800 17.3400 16.5000 16.1400 15.5800 15.7000 14.4400 -
P/RPS 4.10 4.17 4.01 4.06 4.03 4.06 3.80 5.19%
  QoQ % -1.68% 3.99% -1.23% 0.74% -0.74% 6.84% -
  Horiz. % 107.89% 109.74% 105.53% 106.84% 106.05% 106.84% 100.00%
P/EPS 20.21 13.17 11.55 9.64 19.78 16.24 16.43 14.79%
  QoQ % 53.45% 14.03% 19.81% -51.26% 21.80% -1.16% -
  Horiz. % 123.01% 80.16% 70.30% 58.67% 120.39% 98.84% 100.00%
EY 4.95 7.60 8.66 10.38 5.06 6.16 6.08 -12.80%
  QoQ % -34.87% -12.24% -16.57% 105.14% -17.86% 1.32% -
  Horiz. % 81.41% 125.00% 142.43% 170.72% 83.22% 101.32% 100.00%
DY 0.00 4.61 2.02 3.10 0.00 4.46 1.85 -
  QoQ % 0.00% 128.22% -34.84% 0.00% 0.00% 141.08% -
  Horiz. % 0.00% 249.19% 109.19% 167.57% 0.00% 241.08% 100.00%
P/NAPS 3.29 3.13 3.12 3.08 3.14 3.00 2.97 7.05%
  QoQ % 5.11% 0.32% 1.30% -1.91% 4.67% 1.01% -
  Horiz. % 110.77% 105.39% 105.05% 103.70% 105.72% 101.01% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

518  275  657  1005 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 TNLOGIS 0.945+0.11 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS